Nifty
Sensex
:
:
12352.35
41945.37
-3.15 (-0.03%)
12.81 (0.03%)

Steel & Iron Products

Rating :
54/99  (View)

BSE: 530655 | NSE: GOODLUCK

58.75
-0.40 (-0.68%)
17-Jan-2020 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  57.75
  •  61.00
  •  57.75
  •  59.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  24565
  •  14.43
  •  77.50
  •  39.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 137.58
  • 4.36
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 624.90
  • N/A
  • 0.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.18%
  • 6.05%
  • 29.26%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.51%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.25
  • 9.08
  • 14.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.81
  • 16.33
  • 7.71

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.09
  • 2.45
  • 16.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.18
  • 7.25
  • 7.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.56
  • 0.80
  • 0.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.94
  • 5.51
  • 5.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
388.44
398.65
-2.56%
468.62
379.16
23.59%
438.97
303.70
44.54%
444.46
322.15
37.97%
Expenses
357.41
367.69
-2.80%
433.26
349.59
23.93%
404.91
283.72
42.71%
412.89
297.36
38.85%
EBITDA
31.04
30.96
0.26%
35.35
29.57
19.55%
34.06
19.98
70.47%
31.57
24.79
27.35%
EBIDTM
7.99%
7.77%
7.54%
7.80%
7.76%
6.58%
7.10%
7.70%
Other Income
0.60
1.23
-51.22%
1.22
0.54
125.93%
1.17
3.69
-68.29%
0.51
0.19
168.42%
Interest
15.92
14.69
8.37%
15.79
15.43
2.33%
15.29
13.24
15.48%
15.35
14.50
5.86%
Depreciation
6.19
6.08
1.81%
6.39
4.94
29.35%
6.49
5.64
15.07%
6.13
4.89
25.36%
PBT
9.53
11.42
-16.55%
14.41
9.74
47.95%
13.44
4.78
181.17%
10.60
5.59
89.62%
Tax
3.36
2.48
35.48%
5.54
3.76
47.34%
3.72
2.15
73.02%
3.79
2.04
85.78%
PAT
6.17
8.94
-30.98%
8.86
5.99
47.91%
9.73
2.64
268.56%
6.81
3.55
91.83%
PATM
1.59%
2.24%
1.89%
1.58%
2.22%
0.87%
1.53%
1.10%
EPS
2.68
3.89
-31.11%
3.85
2.60
48.08%
4.23
1.15
267.83%
2.96
1.61
83.85%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,740.49
1,661.25
1,273.78
1,093.01
986.97
1,075.90
975.43
Net Sales Growth
24.00%
30.42%
16.54%
10.74%
-8.27%
10.30%
 
Cost Of Goods Sold
1,286.28
1,250.14
942.50
778.57
685.48
828.68
754.26
Gross Profit
454.21
411.11
331.29
314.44
301.49
247.22
221.17
GP Margin
26.10%
24.75%
26.01%
28.77%
30.55%
22.98%
22.67%
Total Expenditure
1,608.47
1,535.09
1,175.08
1,005.98
896.64
1,016.68
931.07
Power & Fuel Cost
-
34.30
26.17
31.33
33.83
34.09
25.27
% Of Sales
-
2.06%
2.05%
2.87%
3.43%
3.17%
2.59%
Employee Cost
-
71.03
58.29
57.28
46.28
39.09
34.35
% Of Sales
-
4.28%
4.58%
5.24%
4.69%
3.63%
3.52%
Manufacturing Exp.
-
102.44
71.17
73.52
71.23
58.37
57.36
% Of Sales
-
6.17%
5.59%
6.73%
7.22%
5.43%
5.88%
General & Admin Exp.
-
13.73
13.47
11.65
10.56
8.04
8.23
% Of Sales
-
0.83%
1.06%
1.07%
1.07%
0.75%
0.84%
Selling & Distn. Exp.
-
59.98
61.31
52.05
47.71
47.30
50.19
% Of Sales
-
3.61%
4.81%
4.76%
4.83%
4.40%
5.15%
Miscellaneous Exp.
-
3.46
2.17
1.59
1.55
1.12
1.42
% Of Sales
-
0.21%
0.17%
0.15%
0.16%
0.10%
0.15%
EBITDA
132.02
126.16
98.70
87.03
90.33
59.22
44.36
EBITDA Margin
7.59%
7.59%
7.75%
7.96%
9.15%
5.50%
4.55%
Other Income
3.50
3.44
4.32
5.48
11.55
27.19
26.63
Interest
62.35
60.76
56.24
48.10
39.70
37.90
35.38
Depreciation
25.20
23.64
19.88
17.54
15.10
11.68
7.56
PBT
47.98
45.21
26.90
26.87
47.09
36.82
28.04
Tax
16.41
13.75
10.91
7.12
14.28
8.95
10.30
Tax Rate
34.20%
30.41%
40.56%
26.50%
30.32%
24.31%
36.76%
PAT
31.57
31.46
15.99
19.75
32.81
27.88
17.71
PAT before Minority Interest
31.57
31.46
15.99
19.75
32.81
27.88
17.71
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.81%
1.89%
1.26%
1.81%
3.32%
2.59%
1.82%
PAT Growth
49.48%
96.75%
-19.04%
-39.80%
17.68%
57.43%
 
Unadjusted EPS
13.72
13.67
7.19
8.98
14.91
13.31
9.46

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
309.75
278.30
254.92
210.18
181.34
146.05
Share Capital
4.60
4.60
4.40
4.40
4.40
3.98
Total Reserves
305.15
273.69
247.39
205.77
176.94
140.17
Non-Current Liabilities
154.89
153.14
138.43
123.91
98.41
54.36
Secured Loans
92.60
100.03
91.86
82.49
68.66
29.30
Unsecured Loans
28.54
24.04
23.05
16.89
10.78
9.62
Long Term Provisions
3.77
3.11
2.46
1.91
1.41
0.98
Current Liabilities
514.76
458.72
404.47
337.60
299.32
325.18
Trade Payables
98.83
99.51
91.41
58.10
43.47
63.09
Other Current Liabilities
68.47
62.34
36.27
28.66
28.53
27.24
Short Term Borrowings
346.86
294.42
274.04
238.64
217.59
226.45
Short Term Provisions
0.60
2.45
2.75
12.21
9.72
8.40
Total Liabilities
979.40
890.16
797.82
671.69
579.07
525.59
Net Block
332.83
251.97
255.68
235.35
202.92
124.33
Gross Block
393.12
289.07
273.20
305.35
260.57
170.10
Accumulated Depreciation
60.29
37.10
17.52
70.00
57.65
45.77
Non Current Assets
341.97
337.38
263.42
246.09
214.83
146.58
Capital Work in Progress
5.01
56.90
4.42
7.96
4.04
12.37
Non Current Investment
0.00
0.00
0.00
0.00
0.00
2.15
Long Term Loans & Adv.
4.14
3.42
3.04
2.78
7.86
7.74
Other Non Current Assets
0.00
25.09
0.27
0.00
0.00
0.00
Current Assets
637.43
552.78
534.41
425.61
364.24
379.02
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
303.89
239.10
233.86
183.78
152.57
137.40
Sundry Debtors
247.28
203.48
193.81
167.51
148.54
187.94
Cash & Bank
16.54
14.41
12.41
11.52
12.66
7.88
Other Current Assets
69.72
10.88
37.54
1.80
50.48
45.79
Short Term Loans & Adv.
31.98
84.90
56.80
60.99
44.81
41.78
Net Current Assets
122.67
94.06
129.94
88.00
64.93
53.83
Total Assets
979.40
890.16
797.83
671.70
579.07
525.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
56.89
73.18
22.78
56.77
82.52
49.43
PBT
45.21
26.90
26.87
47.09
36.82
28.02
Adjustment
80.42
72.77
59.92
55.12
49.62
42.98
Changes in Working Capital
-58.71
-18.61
-59.88
-35.09
3.50
-13.87
Cash after chg. in Working capital
66.91
81.06
26.90
67.12
89.94
57.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.02
-7.88
-4.13
-10.35
-7.41
-7.70
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-49.54
-64.35
-35.59
-51.75
-75.10
-27.54
Net Fixed Assets
-52.16
-68.35
26.60
-52.12
-71.41
Net Investments
0.00
-0.03
4.42
0.00
-3.27
Others
2.62
4.03
-66.61
0.37
-0.42
Cash from Financing Activity
-7.82
-8.34
12.64
-6.16
-3.62
-20.55
Net Cash Inflow / Outflow
-0.47
0.49
-0.17
-1.14
3.80
1.33
Opening Cash & Equivalents
2.31
1.83
2.00
12.66
8.86
6.54
Closing Cash & Equivalent
1.85
2.31
1.83
11.52
12.66
7.88

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
134.64
120.96
114.42
95.51
82.40
72.36
ROA
3.37%
1.89%
2.69%
5.25%
5.05%
3.37%
ROE
10.70%
6.03%
8.55%
16.76%
17.13%
12.29%
ROCE
13.74%
11.92%
12.21%
16.39%
16.14%
14.76%
Fixed Asset Turnover
4.87
4.64
4.16
3.85
5.51
6.34
Receivable days
49.52
55.52
54.76
53.00
51.74
63.64
Inventory Days
59.65
66.10
63.29
56.40
44.59
46.52
Payable days
22.80
29.46
26.68
20.41
18.95
24.50
Cash Conversion Cycle
86.37
92.16
91.37
88.99
77.38
85.66
Total Debt/Equity
1.63
1.62
1.63
1.68
1.74
1.97
Interest Cover
1.74
1.48
1.56
2.19
1.97
1.79

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.